|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
208,631 | 144,430 | 78,690 | 124,405 | 142,809 |
| I. Cash and cash equivalents |
|
|
68,686 | 31,475 | 18,481 | 18,805 | 42,455 |
| 1. Cash |
|
|
41,613 | 24,475 | 12,881 | 14,005 | 42,455 |
| 2. Cash equivalents |
|
|
27,073 | 7,000 | 5,600 | 4,800 | |
| II. Short-term financial investments |
|
|
16,000 | 33,638 | 11,100 | 11,100 | 12,900 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
16,000 | 33,638 | 11,100 | 11,100 | 12,900 |
| III. Short-term receivables |
|
|
83,443 | 55,103 | 41,159 | 69,201 | 54,027 |
| 1. Short-term receivables of customers |
|
|
55,807 | 45,053 | 31,767 | 57,671 | 46,822 |
| 2. Prepayments to suppliers |
|
|
16,861 | 5,167 | 4,251 | 5,066 | 4,929 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
10,776 | 4,974 | 5,140 | 6,465 | 3,123 |
| 7. Provision for doubtful short-term receivables |
|
|
| -90 | | | -847 |
| IV. Inventories |
|
|
37,317 | 16,650 | 4,747 | 23,102 | 32,706 |
| 1. Inventories |
|
|
37,317 | 16,650 | 4,747 | 23,102 | 32,706 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
3,185 | 7,564 | 3,204 | 2,196 | 720 |
| 1. Short-term prepaid expenses |
|
|
1,987 | 1,105 | 830 | 1,875 | 517 |
| 2. Deductible VAT |
|
|
1,198 | 6,459 | 1,702 | | |
| 3. Taxes and the State Receivables |
|
|
| | 672 | 322 | 203 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
221,862 | 301,363 | 187,791 | 171,280 | 151,227 |
| I. Long-term receivables |
|
|
1,938 | 1,759 | 2,004 | 1,002 | 1,313 |
| 1. Long-term customer's receivables |
|
|
1,412 | 1,412 | 2,701 | 2,095 | 2,016 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
1,096 | 917 | 927 | 1,002 | 1,451 |
| 6. Provision for doubtful long-term receivables |
|
|
-571 | -571 | -1,625 | -2,095 | -2,154 |
| II. Fixed assets |
|
|
101,941 | 162,934 | 160,611 | 148,379 | 127,971 |
| 1. Tangible fixed assets |
|
|
98,917 | 160,384 | 157,649 | 145,387 | 126,394 |
| - Cost |
|
|
240,054 | 320,032 | 334,623 | 330,407 | 315,090 |
| - Accumulated depreciation |
|
|
-141,137 | -159,648 | -176,974 | -185,020 | -188,696 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,024 | 2,550 | 2,962 | 2,992 | 1,577 |
| - Cost |
|
|
8,659 | 9,634 | 10,820 | 11,706 | 11,294 |
| - Accumulated depreciation |
|
|
-5,635 | -7,085 | -7,858 | -8,715 | -9,717 |
| III. Real Estate Investments |
|
|
14,104 | 13,137 | 12,268 | 11,459 | 10,732 |
| - Cost |
|
|
14,244 | 14,244 | 14,144 | 14,144 | 14,144 |
| - Accumulated depreciation |
|
|
-140 | -1,107 | -1,875 | -2,685 | -3,412 |
| IV. Long-term assets in progress |
|
|
1,713 | 23,031 | 180 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,713 | 23,031 | 180 | | |
| IV. Long-term financial investments |
|
|
97,364 | 97,212 | 6,984 | 6,936 | 6,893 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
669 | 517 | 289 | 241 | 198 |
| 3. Other investments in equity instruments |
|
|
96,695 | 96,695 | 96,695 | 96,695 | 96,695 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | -90,000 | -90,000 | -90,000 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
4,803 | 3,290 | 5,744 | 3,505 | 3,868 |
| 1. Long-term prepaid expenses |
|
|
4,448 | 2,974 | 5,744 | 3,505 | 3,868 |
| 2. Deferred income tax assets |
|
|
355 | 316 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
430,493 | 445,793 | 266,481 | 295,685 | 294,036 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
210,627 | 255,226 | 211,481 | 238,471 | 223,834 |
| I. Current liabilities |
|
|
143,259 | 139,985 | 105,437 | 148,883 | 167,683 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
15,850 | 69,375 | 48,584 | 66,612 | 63,422 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
62,909 | 40,814 | 23,723 | 38,577 | 51,084 |
| 4. Advances from customers |
|
|
1,466 | 467 | 1,415 | 426 | 51 |
| 5. Taxes and other payables to the State Budget |
|
|
2,238 | 904 | 123 | 1,173 | 1,600 |
| 6. Payables to employees |
|
|
31,038 | 13,953 | 18,500 | 10,757 | 21,793 |
| 7. Short-term accrued expenses |
|
|
2,658 | 2,978 | 3,852 | 4,296 | 3,269 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
12,925 | 82 | | | |
| 11. Other short-term payables |
|
|
8,981 | 4,471 | 5,869 | 25,558 | 25,996 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
5,194 | 6,942 | 3,372 | 1,483 | 468 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
67,368 | 115,241 | 106,045 | 89,588 | 56,151 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
3,110 | 3,641 | 3,827 | 5,864 | 6,675 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
64,136 | 111,600 | 93,268 | 74,695 | 40,517 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
122 | | 8,950 | 9,029 | 8,959 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
219,866 | 190,568 | 54,999 | 57,214 | 70,202 |
| I. ShareHolder's equity |
|
|
219,866 | 190,568 | 54,999 | 57,214 | 70,202 |
| 1. Owner's investment capital |
|
|
83,158 | 83,158 | 83,158 | 83,158 | 83,158 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-3 | -3 | -3 | -3 | -3 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
33,054 | 38,554 | 38,554 | 38,554 | 38,554 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
3,969 | 3,969 | 3,969 | 3,969 | 3,969 |
| 11. After tax undistributed profit |
|
|
36,232 | 2,770 | -85,411 | -83,763 | -71,182 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,542 | 3,222 | 6,106 | -85,411 | -83,763 |
| - Profit after tax undistributed this period |
|
|
31,690 | -451 | -91,517 | 1,648 | 12,581 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
63,456 | 62,119 | 14,732 | 15,299 | 15,706 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
430,493 | 445,793 | 266,481 | 295,685 | 294,036 |
There is no report.
|
|